Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 5.0x - 5.5x | 5.2x |
| Selected Fwd P/E Multiple | 5.9x - 6.5x | 6.2x |
| Fair Value | $27.95 - $30.89 | $29.42 |
| Upside | 43.3% - 58.4% | 50.8% |
| Benchmarks | - | Full Ticker |
| Domo, Inc. | - | NasdaqGM:DOMO |
| eGain Corporation | - | NasdaqCM:EGAN |
| Box, Inc. | - | NYSE:BOX |
| Synchronoss Technologies, Inc. | - | NasdaqCM:SNCR |
| Kaltura, Inc. | - | NasdaqGS:KLTR |
| Consensus Cloud Solutions, Inc. | - | NasdaqGS:CCSI |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| DOMO | EGAN | BOX | SNCR | KLTR | CCSI | |||
| NasdaqGM:DOMO | NasdaqCM:EGAN | NYSE:BOX | NasdaqCM:SNCR | NasdaqGS:KLTR | NasdaqGS:CCSI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 13.3% | NM- | NM- | NM- | -12.9% | ||
| 3Y CAGR | NM- | 3.8% | NM- | NM- | NM- | -9.5% | ||
| Latest Twelve Months | -8.4% | -38.3% | 103.3% | 110.4% | 32.5% | 15.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -35.9% | 5.1% | 1.1% | -13.4% | -35.7% | 37.3% | ||
| Prior Fiscal Year | -23.7% | 2.2% | 9.6% | -26.8% | -26.5% | 21.3% | ||
| Latest Fiscal Year | -25.8% | 8.4% | 18.5% | 2.6% | -17.5% | 25.5% | ||
| Latest Twelve Months | -25.8% | 4.9% | 18.5% | 2.6% | -17.5% | 25.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -7.3x | 18.0x | 57.1x | 11.3x | -13.7x | 5.6x | ||
| Price / LTM Sales | 1.0x | 1.5x | 4.0x | 0.6x | 1.7x | 1.1x | ||
| LTM P/E Ratio | -4.0x | 30.6x | 21.4x | 22.9x | -9.5x | 4.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -9.5x | 21.4x | 30.6x | |||||
| Historical LTM P/E Ratio | 4.3x | 8.6x | 18.6x | |||||
| Selected P/E Multiple | 5.0x | 5.2x | 5.5x | |||||
| (x) LTM Net Income | 89 | 89 | 89 | |||||
| (=) Equity Value | 444 | 468 | 491 | |||||
| (/) Shares Outstanding | 19.5 | 19.5 | 19.5 | |||||
| Implied Value Range | 22.75 | 23.94 | 25.14 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 22.75 | 23.94 | 25.14 | 19.51 | ||||
| Upside / (Downside) | 16.6% | 22.7% | 28.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DOMO | EGAN | BOX | SNCR | KLTR | CCSI | |
| Value of Common Equity | 330 | 132 | 4,317 | 105 | 297 | 381 | |
| (/) Shares Outstanding | 39.9 | 28.1 | 143.8 | 10.8 | 154.1 | 19.5 | |
| Implied Stock Price | 8.26 | 4.70 | 30.02 | 9.74 | 1.93 | 19.51 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8.26 | 4.70 | 30.02 | 9.74 | 1.93 | 19.51 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |